| Droits TV | $2.6M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $0 |
| Sponsoring | $34K |
| Merchandising | $606K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $27K |
| Amortissement Transferts | $25K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $780K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $4.4M | $2.7M | $1.6M | $41.5M |
| Aug 2028 | $4.3M | $3.0M | $1.3M | $39.9M |
| Jul 2028 | $4.3M | $2.8M | $1.5M | $38.5M |
| Jun 2028 | $6.5M | $2.2M | $4.3M | $37.0M |
| May 2028 | $4.3M | $2.2M | $2.1M | $32.7M |
| Apr 2028 | $4.3M | $2.2M | $2.1M | $30.6M |
| Mar 2028 | $4.4M | $2.4M | $2.0M | $28.5M |
| Feb 2028 | $4.4M | $2.5M | $1.9M | $26.5M |
| Jan 2028 | $4.4M | $2.7M | $1.7M | $24.6M |
| Dec 2027 | $4.3M | $2.9M | $1.4M | $22.9M |
| Nov 2027 | $4.4M | $2.4M | $1.9M | $21.4M |
| Oct 2027 | $4.7M | $2.6M | $2.1M | $19.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $210K |
| Westside Builders | $204K |